Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

CCF Properties ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.3% 0.3%   Bankruptcy risk   0.9% 0.8% 0.7% 0.7% 0.6% 1.0% 8.7% 8.6%   Credit score (0-100)   90 92 93 93 96 85 28 29   Credit rating   A AA AA AA AA A BB BB   Credit limit (kDKK)   250.8 384.2 509.3 583.7 900.7 447.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,112 2,151 2,141 2,206 2,302 824 0.0 0.0   EBITDA   2,112 2,151 2,141 2,206 2,302 824 0.0 0.0   EBIT   1,734 1,748 1,737 1,553 1,757 368 0.0 0.0   Pre-tax profit (PTP)   1,120.2 1,329.0 1,368.0 1,213.6 1,440.6 -399.8 0.0 0.0   Net earnings   684.0 1,039.9 1,059.2 806.2 1,266.9 -302.4 0.0 0.0   Pre-tax profit without non-rec. items   1,120 1,329 1,368 1,214 1,441 -400 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   24,078 23,712 23,308 22,655 22,110 22,029 0.0 0.0   Shareholders equity total   2,441 3,480 4,540 5,346 6,613 6,310 6,260 6,260   Interest-bearing liabilities   26,006 22,506 19,214 21,818 19,176 18,868 0.0 0.0   Balance sheet total (assets)   28,991 27,090 25,030 27,779 26,109 25,254 6,260 6,260   Net Debt   25,940 22,498 19,199 21,796 15,828 16,264 -6,260 -6,260     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   2,112 2,151 2,141 2,206 2,302 824 0.0 0.0   Gross profit growth   2,099.4% 1.8% -0.5% 3.1% 4.3% -64.2% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   28,991 27,090 25,030 27,779 26,109 25,254 6,260 6,260   Balance sheet change%   12.9% -6.6% -7.6% 11.0% -6.0% -3.3% -75.2% 0.0%   Added value   2,112.4 2,151.0 2,140.8 2,206.3 2,409.5 824.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -105 -769 -808 -1,306 -1,091 -537 -22,029 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   82.1% 81.2% 81.1% 70.4% 76.3% 44.7% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   6.3% 6.2% 6.7% 5.9% 6.5% 1.4% 0.0% 0.0%   ROI %   6.4% 6.3% 6.9% 6.0% 6.6% 1.4% 0.0% 0.0%   ROE %   4.9% 35.1% 26.4% 16.3% 21.2% -4.7% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   8.4% 12.8% 18.1% 19.2% 25.3% 25.0% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   1,228.0% 1,045.9% 896.8% 987.9% 687.6% 1,972.9% 0.0% 0.0%   Gearing %   1,065.5% 646.6% 423.2% 408.1% 290.0% 299.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.4% 1.7% 1.8% 1.7% 1.5% 4.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.3 0.2 0.2 0.4 0.3 0.3 0.0 0.0   Current Ratio   0.3 0.2 0.2 0.4 0.3 0.3 0.0 0.0   Cash and cash equivalent   65.8 7.6 14.8 22.1 3,347.8 2,604.6 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -11,182.5 -10,222.2 -9,471.8 -8,591.8 -7,641.4 -8,377.1 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0